[EMIVEST] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -3.23%
YoY- 6.76%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 72,961 71,430 73,699 61,519 56,137 52,924 68,120 4.68%
PBT 1,701 2,054 3,588 3,215 3,480 2,692 2,866 -29.39%
Tax -766 -965 -1,576 -845 -1,031 -751 -732 3.07%
NP 935 1,089 2,012 2,370 2,449 1,941 2,134 -42.34%
-
NP to SH 935 1,089 2,012 2,370 2,449 1,941 2,134 -42.34%
-
Tax Rate 45.03% 46.98% 43.92% 26.28% 29.63% 27.90% 25.54% -
Total Cost 72,026 70,341 71,687 59,149 53,688 50,983 65,986 6.01%
-
Net Worth 72,522 71,802 59,999 70,384 39,987 67,258 39,999 48.74%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 1,199 1,998 - - 1,999 -
Div Payout % - - 59.64% 84.32% - - 93.72% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 72,522 71,802 59,999 70,384 39,987 67,258 39,999 48.74%
NOSH 59,935 59,835 59,999 39,966 39,987 40,020 39,999 30.97%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.28% 1.52% 2.73% 3.85% 4.36% 3.67% 3.13% -
ROE 1.29% 1.52% 3.35% 3.37% 6.12% 2.89% 5.34% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 121.73 119.38 122.83 153.93 140.39 132.24 170.30 -20.07%
EPS 1.56 1.82 1.68 5.93 4.08 4.85 3.56 -42.33%
DPS 0.00 0.00 2.00 5.00 0.00 0.00 5.00 -
NAPS 1.21 1.20 1.00 1.7611 1.00 1.6806 1.00 13.56%
Adjusted Per Share Value based on latest NOSH - 39,966
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 60.78 59.51 61.40 51.25 46.77 44.09 56.75 4.68%
EPS 0.78 0.91 1.68 1.97 2.04 1.62 1.78 -42.33%
DPS 0.00 0.00 1.00 1.66 0.00 0.00 1.67 -
NAPS 0.6042 0.5982 0.4999 0.5864 0.3331 0.5603 0.3332 48.75%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.05 1.22 1.29 1.63 1.93 1.20 1.32 -
P/RPS 0.86 1.02 1.05 1.06 1.37 0.91 0.78 6.73%
P/EPS 67.31 67.03 38.47 27.49 31.51 24.74 24.74 95.00%
EY 1.49 1.49 2.60 3.64 3.17 4.04 4.04 -48.60%
DY 0.00 0.00 1.55 3.07 0.00 0.00 3.79 -
P/NAPS 0.87 1.02 1.29 0.93 1.93 0.71 1.32 -24.28%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 27/02/04 28/11/03 25/08/03 30/05/03 09/04/03 -
Price 0.93 1.15 1.31 1.37 3.60 1.26 1.25 -
P/RPS 0.76 0.96 1.07 0.89 2.56 0.95 0.73 2.72%
P/EPS 59.62 63.19 39.07 23.10 58.78 25.98 23.43 86.49%
EY 1.68 1.58 2.56 4.33 1.70 3.85 4.27 -46.33%
DY 0.00 0.00 1.53 3.65 0.00 0.00 4.00 -
P/NAPS 0.77 0.96 1.31 0.78 3.60 0.75 1.25 -27.62%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment